Precision manufacturer of mission-critical forged and machined components for aerospace, defence, energy and oil & gas OEMs.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 2 | 2 | 2 | 2 | 12 | 13 | 13 | 13 |
| Reserves | 85 | 91 | 118 | 202 | 633 | 1.4k | 1.5k | 1.5k |
| Borrowings | 61 | 87 | 197 | 300 | 39 | 252 | 300 | 464 |
| Other Liabilities | 49 | 77 | 87 | 85 | 113 | 185 | 162 | 179 |
| Total Liabilities | 198 | 257 | 404 | 589 | 797 | 1.9k | 1.9k | 2.2k |
| AssetsFixed Assets | 101 | 114 | 137 | 210 | 257 | 414 | 522 | 756 |
| CWIP | 0 | 0 | 24 | 38 | 45 | 80 | 155 | 257 |
| Investments | 7 | 6 | 6 | 6 | 0 | 0 | 0 | 0 |
| Other Assets | 90 | 136 | 237 | 335 | 494 | 1.4k | 1.3k | 1.2k |
| Total Assets | 198 | 257 | 404 | 589 | 797 | 1.9k | 1.9k | 2.2k |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 37 | 34 | 21 | -10 | -7 | 63 | -123 |
| Cash from Investing | -28 | -29 | -114 | -101 | -55 | -923 | -70 |
| Cash from Financing | -7 | 7 | 96 | 126 | 71 | 873 | 177 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 8 | 12 | -96 | -94 | -78 | -212 | -694 |
| FCF Margin | — | — | — | — | — | — | — |
The Earnings Per Share over the last 12 months.
Your assumption of the company's expected yearly EPS growth (e.g., 6 for 6%).
Pre-filled with the lower of median (90.2×) and current (112.7×) PE — the conservative anchor.
The annualized return you aim to achieve. We solve for the price that delivers it, then compare to today's price.
At 63.3% growth and a 90× exit, ₹2095 only delivers your return if you pay ₹10,425. The price is currently baking in 22% growth.
EPS grows 63.3%/yr for 5 years, then fades to 6% over 2, exits at 90×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 63.3% | 30.36 |
| FY28 | 63.3% | 49.57 |
| FY29 | 63.3% | 80.95 |
| FY30 | 63.3% | 132.20 |
| FY31 | 63.3% | 215.88 |
| FY32 | 34.7% ·fade | 290.68 |
| FY33 | 6.0% ·fade | 308.12 |
Methodology: we discount normalized net profit as a proxy for owner earnings (an earnings-power approximation — not full free cash flow). Terminal growth is capped at 6% (≈ nominal GDP) regardless of the required return. This is an analytical tool, not investment advice.
Guides on how to read this kind of business and the numbers that matter.